9.418
Revenue₹M
8.827
9.444
10.12
10.99
11.72
12.48
13.74
14.75
16.30
17.34
9.978
8.16%
7.88%
23
5.38
Revenue growth%
19.64
18.40
19.18
20.29
21.27
21.97
22.19
24.29
24.82
24.37
15.65
24.29
21.62
89
18.51
Gross margin%
13.71
14.83
14.79
17.03
19.89
20.47
22.23
23.84
26.37
25.15
16.47
23.84
20.18
56
10.87
Operating margin%
28.19
27.77
30.71
33.64
35.51
35.84
35.43
36.06
36.48
34.00
12.63
35.84
34.72
50
12.78
Net margin%
24.81
24.65
27.36
27.08
27.83
30.01
27.99
25.01
26.08
27.02
6.12
27.02
27.05
7
13.39
P/E ratio (avg)x
40.99
40.23
44.43
49.30
52.05
59.38
60.25
61.43
58.09
60.15
15.12
60.15
55.07
94
34.37
EV/EBITx
13.93
14.72
16.60
16.17
16.73
15.52
15.78
14.44
16.34
15.04
10.95
15.52
15.65
54
4.61
FCF yield (avg)%
23.61
24.00
25.75
28.48
30.15
31.84
34.26
34.97
37.37
39.99
20.50
34.97
30.99
17
18.74
FCF margin%
15.00
15.07
13.98
12.04
13.36
16.32
17.11
15.52
17.69
19.58
4.09
17.11
15.30
39
1.519
FCF / Net incomex
1.625
1.591
1.606
1.691
1.754
1.785
1.998
2.026
2.298
2.440
0.491
2.026
1.770
28
14.47
ROIC%
27.10
24.64
26.17
28.84
29.27
28.20
30.54
31.66
34.24
36.69
24.30
31.66
29.06
74
14.43
Return on equity%
24.00
23.89
23.44
24.17
27.12
28.38
26.23
27.53
26.14
25.63
22.33
26.23
25.89
80
22.00
Return on assets%
12.40
12.89
14.29
13.38
13.75
12.96
14.86
12.39
9.84
12.32
13.17
12.39
12.93
68
22.39
EPS₹
28.80
30.54
32.55
28.85
30.89
30.69
27.44
24.34
24.77
24.80
24.42
(4.30%)
(1.28%)
—
7.83
EPS growth%
22.66
23.89
21.54
20.93
19.52
19.08
16.89
18.64
20.47
20.40
7.94
19.08
20.43
60
15.84
Bookvalue per sh₹
6.48
5.63
6.20
6.09
6.64
7.02
7.02
7.20
6.83
7.28
5.78
1.85%
1.57%
—
12.15
FCF per share₹
53.96
52.47
59.76
63.14
66.22
62.13
64.19
66.35
69.41
68.59
6.41
0.70%
2.27%
—
11.40
Dividend per sh₹
54.22
53.70
54.76
57.71
58.04
54.79
54.93
62.91
73.94
84.79
20.00
7.88%
5.71%
—
17.80
Div yield (avg)%
22.75
20.74
18.98
19.26
20.48
23.35
23.37
23.16
23.79
24.97
29.92
23.37
22.95
85
15.45
Payout ratio%
18.79
16.77
14.64
11.95
13.90
12.13
10.88
12.18
14.84
12.87
11.45
12.18
13.38
52
0.627
Shares (diluted)M
0.837
0.862
0.896
1.017
1.070
1.218
1.301
1.312
1.210
1.398
0.629
5.50%
5.65%
51
9.87
Buyback yield%
29.02
27.10
29.25
29.73
32.64
34.53
34.19
34.82
32.57
34.78
17.55
34.53
32.61
37
0.938
D/E ratiox
0.537
0.537
0.516
0.557
0.553
0.578
0.577
0.564
0.634
0.696
0.931
0.578
0.560
57
11.66
Enterprise value₹M
2.161
2.153
2.316
2.069
2.222
2.228
1.945
2.098
1.795
1.575
5.348
(6.65%)
(3.29%)
25
9.474
LT debt₹M
3.767
3.640
3.876
3.701
3.914
4.219
4.617
4.540
4.906
5.690
18.42
7.77%
4.54%
72
Revenue
₹17.34M
7.88%
1.00×
Cost of revenue
₹9.461M
7.59%
0.97×
Operating expenses
₹3.713M
8.48%
1.06×
Property and equipment
18.07%
Spread over hurdle
(3.56%)